Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.52% first-year return on $291k initial cash invested.
-15.52%
Cash On Cash
3.24%
Cap Rate
0.5
DSCR
$7,190
Rent
-$3,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,190 income − $10,949 expenses = $3,759 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,987
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,190
Total Expenses
$10,949
Mortgage P&I
97%
$6,974
Property Taxes
15%
$1,057
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$863
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$791